Unit: 1.000.000đ
  2021 2022 2023 2024 2025
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 111,694 141,354 217,173 182,160 264,281
I. Cash and cash equivalents 1,078 1,137 657 6,543 1,573
1. Cash 1,078 1,137 657 6,543 1,573
2. Cash equivalents 0 0 0 0 0
II. Short-term financial investments 53,360 53,480 62,820 125,320 96,320
1. Trading securities 0 0 0 0 0
2. Provision for diminution in value of trading securities 0 0 0 0 0
3. Investments holding until maturity 53,360 53,480 62,820 125,320 96,320
III. Short-term receivables 19,222 22,641 24,279 8,423 55,460
1. Short-term receivables of customers 6,729 13,286 17,439 355 32,949
2. Prepayments to suppliers 1,676 1,902 2,162 268 415
3. Short-term intercompany receivables 0 0 0 0 0
4. Receivables according to the progress of construction contracts 0 0 0 0 0
5. Receivables on short-term loans 0 0 0 0 0
6. Other short-term receivables 15,167 15,942 16,434 19,050 32,267
7. Provision for doubtful short-term receivables -4,350 -8,489 -11,756 -11,251 -10,172
IV. Inventories 36,548 63,097 128,403 41,711 104,037
1. Inventories 36,548 63,097 128,403 41,711 104,037
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 1,486 1,000 1,014 163 6,892
1. Short-term prepaid expenses 56 138 149 147 329
2. Deductible VAT 1,181 862 730 0 6,563
3. Taxes and the State Receivables 250 0 135 16 0
4. Repurchasing and reselling transactions in government bonds 0 0 0 0 0
5. Other current assets 0 0 0 0 0
B. FIXED ASSETS AND LONG-TERM INVESTMENTS 72,100 68,674 62,165 60,923 86,853
I. Long-term receivables 0 0 0 0 0
1. Long-term customer's receivables 0 0 0 0 0
2. Business capital in the subsidiary units 0 0 0 0 0
3. Internal long-term receivables 0 0 0 0 0
4. Receivables on long-term loans 0 0 0 0 0
5. Other long-term receivables 0 0 0 0 0
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 41,193 37,038 35,147 35,725 53,802
1. Tangible fixed assets 41,159 36,655 34,856 35,524 53,682
- Cost 145,115 145,115 147,789 153,624 176,147
- Accumulated depreciation -103,956 -108,460 -112,933 -118,100 -122,466
2. Fixed assets of financial leasing 0 0 0 0 0
- Cost 0 0 0 0 0
- Accumulated depreciation 0 0 0 0 0
3. Intangible fixed assets 33 382 291 201 120
- Cost 54 454 454 454 454
- Accumulated depreciation -21 -72 -163 -254 -334
III. Real Estate Investments 16,202 14,769 13,336 11,903 10,470
- Cost 31,557 31,557 31,557 31,557 31,557
- Accumulated depreciation -15,354 -16,787 -18,220 -19,653 -21,087
IV. Long-term assets in progress 1,980 5,741 3,531 3,611 13,434
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 1,980 5,741 3,531 3,611 13,434
IV. Long-term financial investments 0 0 0 0 0
1. Investment in subsidiaries 0 0 0 0 0
2. Investments in associated companies, joint ventures 0 0 0 0 0
3. Other investments in equity instruments 0 0 0 0 0
4. Provision for diminution in value of financial long-term investments 0 0 0 0 0
5. Investments holding until maturity 0 0 0 0 0
V. Total other long-term assets 12,725 11,126 10,151 9,684 9,147
1. Long-term prepaid expenses 12,725 11,126 10,151 9,684 9,147
2. Deferred income tax assets 0 0 0 0 0
3. Other long-term assets 0 0 0 0 0
VI. Goodwills 0 0 0 0 0
TOTAL ASSETS 183,794 210,028 279,338 243,083 351,134
CAPITAL RESOURCES
A. LIABILITIES 49,798 74,710 140,457 57,169 147,263
I. Current liabilities 48,134 72,630 138,376 56,414 130,167
1. Borrowings and short-term financial leased liabilities 26,079 47,496 124,122 22,748 98,576
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 3,060 10,057 784 1,183 6,423
4. Advances from customers 1 81 15 99 0
5. Taxes and other payables to the State Budget 6,806 3,712 2,850 12,166 8,906
6. Payables to employees 506 566 816 1,220 1,349
7. Short-term accrued expenses 837 914 922 119 474
8. Short-term intercompany payables 0 0 0 0 0
9. Payables to the scheduled progress of construction contracts 0 0 0 0 0
10. Short-term unrealized Revenue 0 0 0 0 0
11. Other short-term payables 12,396 11,357 10,419 20,430 15,991
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund -1,552 -1,552 -1,552 -1,552 -1,552
14. Price stabilization fund 0 0 0 0 0
15. Repurchasing and reselling transactions in government bonds 0 0 0 0 0
II. Long-term liabilities 1,664 2,080 2,080 755 17,096
1. Long-term payables to sellers 0 0 0 0 0
2. Long-term accrued expenses 0 0 0 0 0
3. Intercompany payables on business capital 0 0 0 0 0
4. Long-term intra-company payables 0 0 0 0 0
5. Other long-term payables 1,664 2,080 2,080 755 705
6. Borrowings and long-term financial leased liabilities 0 0 0 0 16,391
7. Convertible bonds 0 0 0 0 0
8. Deferred income tax payables 0 0 0 0 0
9. Provision for job loss allowance 0 0 0 0 0
10. Provision for long-term payables 0 0 0 0 0
11. Long-term unrealized revenue 0 0 0 0 0
12. Development fund of science and technology 0 0 0 0 0
B. OWNER'S EQUITY 133,995 135,318 138,881 185,914 203,871
I. ShareHolder's equity 133,995 135,318 138,881 185,914 203,871
1. Owner's investment capital 126,500 126,500 126,500 126,500 126,500
2. Share capital surplus 0 0 0 0 0
3. Bond conversion option 0 0 0 0 0
4. Other owner's capital 0 0 0 0 0
5. Treasury shares 0 0 0 0 0
6. Differences upon asset revaluation 0 0 0 0 0
7. Differences upon foreign exchange rate 0 0 0 0 0
8. Investment and development funds 1,596 7,495 7,495 12,381 59,414
9. Financial reserve funds 0 0 0 0 0
10. Other funds belonging to owner's equity 0 0 0 0 0
11. After tax undistributed profit 5,899 1,323 4,886 47,032 17,957
- After tax undistributed profit accumulated to the end of prior period 0 0 1,351 0 0
- Profit after tax undistributed this period 5,899 1,323 3,535 47,032 17,957
12. Investment capital resource for basic construction 0 0 0 0 0
13. Assistance fund for arrangement of enterprises 0 0 0 0 0
14. interest of shareholders who not control 0 0 0 0 0
II. Funding resources and other funds 0 0 0 0 0
1. Funding resources 0 0 0 0 0
2. Funding resources that form fixed assets 0 0 0 0 0
3. Retrenchment provision fund 0 0 0 0 0
TOTAL CAPITAL RESOURCES 183,794 210,028 279,338 243,083 351,134